|
Net Income
|
-0.04M | -0.01M | -0.20M | -0.19M | -0.27M | -0.30M | -0.30M | -0.18M | -0.25M | -0.27M | -0.47M | -0.28M | -0.19M | -0.19M | -0.29M | -1.24M | -0.13M | -0.29M | -0.27M | -0.09M | -0.04M | -0.04M | -0.05M | -0.28M | -0.36M | -0.14M | -0.11M | -0.01M | -0.11M | 0.04M | 0.07M | 0.07M | 0.19M | 0.06M | 0.11M | 0.17M | 0.07M | 0.02M | 0.07M | 0.01M | -0.04M | 0.02M | 0.02M | 0.08M | -0.30M | -0.05M | -0.03M | -0.05M | -0.03M | 0.19M |
|
Depreciation and Depletion
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 794.00 | | | | | | 0.04M | | 0.25M | | | 0.03M | | 451.00 | 451.00 | 521.00 | 706.00 | 814.00 | 960.00 | 959.00 | 999.00 | 0.00M | 0.00M | | | | | | | | | | | |
|
Share-based Compensation
|
0.04M | 0.03M | 0.04M | 0.10M | 0.02M | 0.02M | 15.22M | | | | 0.07M | | | | | 0.95M | 0.36M | 0.25M | 0.24M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | 0.05M | -0.06M | | | -0.60M | | 0.01M | | | | | | | | | | | | | | 690.00 | | | | 690.00 | 0.05M | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.01M | 0.00M | 0.00M | | | | 0.01M | | | | | 0.03M | -0.01M | -0.01M | 0.04M | | | | 0.09M | |
|
Cash from Operations
|
-0.03M | -0.04M | -0.69M | -0.01M | -0.32M | -0.21M | -0.24M | -0.20M | -0.20M | -0.27M | -0.10M | -0.11M | -0.00M | -0.06M | -0.02M | -0.08M | -0.00M | -0.02M | -0.00M | -0.13M | -0.12M | -0.06M | -0.04M | 0.16M | -0.03M | | -0.07M | -0.03M | | -0.00M | 0.08M | 0.20M | 0.10M | -0.02M | 0.01M | -0.16M | 0.24M | -0.19M | 0.11M | 0.04M | 0.13M | 0.38M | -0.09M | 0.11M | 0.02M | -0.16M | 0.04M | 0.06M | 0.35M | 0.15M |
|
Amortizatization of Intangibles
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 937.00 | | | | 0.00M | 0.01M | 0.02M | 0.04M | 0.02M | 0.03M | | | | | | 0.01M | | | 0.03M | 0.02M | 0.02M | 0.03M | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.02M | 0.01M | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | -0.00M | -293.00 | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 794.00 | | | | | | 0.04M | | 0.00M | | | 0.01M | | 451.00 | 451.00 | 521.00 | 706.00 | 814.00 | 960.00 | 959.00 | 999.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables
|
0.00M | -0.01M | -0.04M | 0.00M | -0.00M | -975.00 | 0.01M | 0.06M | -0.04M | 0.15M | -0.18M | | | 0.01M | -0.01M | -0.00M | 0.00M | -0.00M | -0.02M | -0.02M | -0.08M | -0.00M | 0.06M | 0.08M | 0.01M | | 0.01M | -0.02M | | -0.04M | -0.02M | 0.05M | 0.12M | -0.05M | 0.02M | 0.18M | 0.08M | 0.02M | -0.03M | 0.08M | 0.03M | -0.04M | 0.12M | -0.21M | -0.23M | 0.07M | 0.03M | -0.15M | 0.14M | -0.09M |
|
Change in Inventory
|
| | | | | | 0.00M | 0.02M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | 0.01M | -0.01M | -0.00M | 0.02M | -0.02M | -0.00M | 0.01M | -0.02M | 0.00M | | -0.00M | | | 0.01M | -0.00M | | -594.00 | -0.00M | 0.00M | 0.00M | 0.01M | -0.00M | -0.01M | 0.01M | | | -0.00M | 0.00M | 0.01M | 0.00M | 0.10M | -0.09M | -0.01M | -721.00 | -0.00M | 0.07M | -0.00M |
|
Change in Account Payables
|
| | | | | | 0.02M | -0.00M | -0.01M | 0.08M | 0.03M | 0.09M | 0.11M | 0.01M | 0.47M | -0.05M | 0.03M | 0.02M | 0.03M | -0.08M | 0.01M | 0.01M | | 0.09M | | | 0.05M | 0.02M | | -0.01M | -0.01M | -0.02M | -0.03M | 0.03M | -0.03M | 0.01M | -0.04M | 0.03M | -0.03M | 0.01M | -0.00M | 0.01M | -0.06M | 0.13M | -0.01M | -0.02M | 0.09M | -0.05M | 0.03M | -0.04M |
|
Change in Accured Expenses
|
| | | | | | -0.02M | 0.03M | 0.03M | -0.00M | 0.08M | 0.10M | 0.09M | 0.13M | -0.01M | 0.03M | 0.01M | 0.03M | -0.00M | 0.02M | 0.00M | 0.00M | | -0.04M | | | -0.01M | 0.01M | | -0.01M | -0.03M | | | 0.03M | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.49M | -0.38M | 0.98M | -0.00M | -0.00M | -0.00M | 0.04M | 0.03M | -0.01M | 0.02M | -0.01M | 0.04M | -0.01M | 0.01M | -0.02M | -0.27M | 0.31M | -0.05M | 0.03M | -0.03M | -0.07M | | 0.01M | 0.07M | 0.05M | | -0.01M | -0.01M | | -0.07M | 0.05M | 0.26M | 0.16M | -0.17M | -0.03M | -0.13M | 0.33M | -0.22M | 0.02M | 0.16M | 0.09M | 0.35M | 0.05M | -0.10M | -0.11M | -0.04M | 0.00M | 0.10M | 0.35M | -0.05M |
|
Capital Expenditures
|
| | | -0.00M | | 0.01M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | | | 0.00M | | | 0.00M | 0.04M | 0.08M | 0.06M | -0.01M | -0.08M | | | | | |
|
Sales of Property, Plant and Equipment
|
845.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
845.00 | | 814.00 | -0.00M | | -0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | | | -0.00M | | | -0.00M | -0.04M | -0.08M | -0.06M | 0.01M | 0.04M | | | | -0.01M | -0.00M |
|
Other financing activities
|
4.62M | 4.69M | 4.83M | 5.05M | 5.51M | 5.72M | 6.01M | 6.26M | 6.66M | | 6.85M | 0.01M | | 7.07M | 0.09M | 9.79M | 10.78M | 0.50M | | | | | 14.22M | 14.30M | | | 14.85M | 14.85M | 14.85M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.04M | 0.02M | 0.72M | 0.01M | 0.33M | 0.20M | 0.25M | 0.25M | 0.40M | 0.04M | 0.09M | 0.10M | 0.03M | -500.00 | 0.05M | 0.05M | 0.01M | 0.02M | 0.00M | 0.15M | 0.11M | 0.06M | 0.04M | -0.16M | 0.25M | | 0.02M | 0.02M | | -0.02M | -0.03M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.01M | -0.02M | 0.03M | -0.01M | 0.02M | -0.01M | 0.01M | 0.05M | 0.20M | -0.22M | -0.01M | -0.00M | 0.03M | -0.06M | 0.03M | -0.03M | 0.01M | -610.00 | -0.00M | 0.02M | -0.01M | 0.00M | 0.01M | -723.00 | 0.22M | | -0.05M | -0.01M | | -0.02M | 0.05M | 0.20M | 0.10M | -0.02M | 0.01M | -0.16M | 0.24M | -0.19M | 0.11M | 0.04M | 0.09M | 0.30M | -0.14M | 0.12M | 0.06M | -0.16M | 0.04M | 0.06M | 0.35M | 0.15M |
|
Free Cash Flow
|
-0.03M | -0.04M | -0.69M | -0.00M | -0.32M | -0.22M | -0.24M | -0.20M | -0.20M | -0.27M | -0.10M | -0.11M | -0.00M | -0.06M | -0.02M | -0.08M | -0.00M | -0.02M | -0.00M | -0.13M | -0.12M | -0.06M | -0.04M | 0.16M | -0.03M | | -0.07M | -0.03M | | -0.00M | 0.08M | 0.20M | 0.10M | -0.02M | 0.01M | -0.16M | 0.24M | -0.19M | 0.11M | 0.04M | 0.10M | 0.30M | -0.14M | 0.12M | 0.09M | -0.16M | 0.04M | 0.06M | 0.35M | 0.15M |
|
Net Cash Flow
|
0.01M | -0.02M | 0.03M | -0.01M | 0.02M | -0.01M | 0.01M | 0.05M | 0.20M | -0.22M | -0.01M | -0.00M | 0.03M | -0.06M | 0.03M | -0.03M | 0.01M | -610.00 | -0.00M | 0.02M | -0.01M | 0.00M | 0.01M | -723.00 | 0.22M | | -0.05M | -0.01M | | -0.02M | 0.05M | 0.20M | 0.10M | -0.02M | 0.01M | -0.16M | 0.24M | -0.19M | 0.11M | 0.04M | 0.09M | 0.30M | -0.14M | 0.12M | 0.06M | -0.16M | 0.04M | 0.06M | 0.35M | 0.15M |